Valuation Lear Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:41:46 2026-09-14 EDT			5-day change	1st Jan Change
111.00 ^EUR	+0.91%		-3.48%	+13.27%

08-13	Lear Keeps Quarterly Dividend at $0.77 a Share, Payable Sept. 22 to Holders of Record Sept. 2	MT
08-13	Lear Corporation Declares Quarterly Cash Dividend, Payable on September 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,907	7,330	8,227	5,146	5,944	6,356	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	6.93%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	7,990	7,833	7,643
Change	-	-27.55%	11.03%	-30.08%	11.64%	4.43%	-1.96%	-2.43%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	9.87x	7.2x	6.51x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.22x	1.1x	0.99x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.6x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.27x	0.26x	0.26x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.34x	0.32x	0.31x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.56x	4.28x	3.95x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	6.96x	6.5x	5.91x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	12.2x	12.9x	11.1x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	8.2%	7.72%	9.03%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.18	3.079	3.079
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.47%	2.39%	2.39%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.06	17.91	19.81
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	24.4%	17.2%	15.5%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,812	24,162	24,887
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,754	1,830	1,934
EBIT ¹	826	870.5	1,120	1,096	1,062	1,148	1,206	1,293
Net income ¹	373.9	327.7	572.5	506.6	436.8	668.2	892.3	954.7
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,633	1,477	1,286
Reference price ²	182.95	124.02	141.21	94.70	114.60	128.87	128.87	128.87
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	49,325	-	-
Announcement Date	2/8/22	2/2/23	2/6/24	2/6/25	2/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.97x	1.23x	9.51x	2.07%	42.2B
WEICHAI POWER CO., LTD.	14.91x	0.69x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	18.94x	1.55x	10.73x	2.68%	24.71B
Weighted average by Cap.	17.33x	1.32x	9.35x	2.76%